3.02 - 3.02
2.85 - 3.74
400 / 3.8K (Avg.)
12.58 | 0.24
Analyze DCF forecasts for the company and compare them with competitors.
213.51M
Revenue has increased from the previous period.
23.89%
Revenue growth rate has decreased from the previous period.
28.27M
EBITDA has increased from the previous period.
13.24%
EBITDA margin has decreased from the previous period.
21.26M
EBIT has increased from the previous period.
9.96%
EBIT margin has decreased from the previous period.
7.02M
Depreciation has increased from the previous period.
8.12M
Total cash has increased from the previous period.
3.80%
Cash percentage has increased from the previous period.
21.64M
Receivables have decreased from the previous period.
10.13%
Receivables percentage has decreased from the previous period.
25.72M
Inventories have increased from the previous period.
12.05%
Inventory percentage has decreased from the previous period.
10.71M
Accounts payable has decreased from the previous period.
5.02%
Payables percentage has decreased from the previous period.
-2.64M
Capital expenditure has decreased from the previous period.
-1.24%
CapEx percentage has decreased from the previous period.
4.37%
WACC is unchanged from the previous period.
5.26%
Cost of equity is unchanged from the previous period.
4.09%
Cost of debt is unchanged from the previous period.
0.25
Beta is unchanged from the previous period.
29.07M
Diluted shares outstanding is unchanged from the previous period.
62.27M
Total debt is unchanged from the previous period.
94.18M
Total equity is unchanged from the previous period.
156.46M
Total capital is unchanged from the previous period.
39.80%
Debt weighting is unchanged from the previous period.
60.20%
Equity weighting is unchanged from the previous period.
15.75M
EBIAT has increased from the previous period.
14.54M
UFCF has increased from the previous period.
0.50%
Long-term growth rate is unchanged from the previous period.
496.85M
Terminal value is unchanged from the previous period.
473.38M
Enterprise value has decreased from the previous period.
50.51M
Net debt is unchanged from the previous period.
422.87M
Equity value has decreased from the previous period.
14.55
Equity value per share is unchanged from the previous period.
Analyze analyst forecasts for the company and compare them with competitors.
103.00M
The estimated revenue has increased from the previous period.
11.60M
The estimated EBITDA has increased from the previous period.
0.15
The estimated EPS has decreased from the previous period.
4.35M
The estimated net income has decreased from the previous period.
7.32M
The estimated EBIT has increased from the previous period.
5.65M
The estimated SG&A expenses have increased from the previous period.
